[AMVERTON] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 2.32%
YoY- 585.55%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 100,800 138,746 144,933 148,870 135,200 104,366 93,334 5.25%
PBT 10,664 11,959 10,057 7,530 7,652 3,890 2,000 204.89%
Tax -5,252 -4,847 -4,294 -2,422 -2,660 -1,391 -961 209.94%
NP 5,412 7,112 5,762 5,108 4,992 2,499 1,038 200.37%
-
NP to SH 5,412 7,112 5,762 5,108 4,992 2,499 1,038 200.37%
-
Tax Rate 49.25% 40.53% 42.70% 32.16% 34.76% 35.76% 48.05% -
Total Cost 95,388 131,634 139,170 143,762 130,208 101,867 92,296 2.21%
-
Net Worth 367,761 463,608 459,325 458,270 457,599 457,476 449,283 -12.48%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 367,761 463,608 459,325 458,270 457,599 457,476 449,283 -12.48%
NOSH 90,805 181,097 180,836 181,134 180,869 181,538 181,162 -36.87%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.37% 5.13% 3.98% 3.43% 3.69% 2.39% 1.11% -
ROE 1.47% 1.53% 1.25% 1.11% 1.09% 0.55% 0.23% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 111.01 76.61 80.15 82.19 74.75 57.49 51.52 66.74%
EPS 5.96 3.93 3.19 2.82 2.76 1.38 0.57 377.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 2.56 2.54 2.53 2.53 2.52 2.48 38.63%
Adjusted Per Share Value based on latest NOSH - 181,388
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 27.61 38.01 39.70 40.78 37.03 28.59 25.57 5.24%
EPS 1.48 1.95 1.58 1.40 1.37 0.68 0.28 203.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0074 1.2699 1.2582 1.2553 1.2535 1.2531 1.2307 -12.48%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.41 0.62 0.73 0.66 0.83 0.70 0.65 -
P/RPS 0.37 0.81 0.91 0.80 1.11 1.22 1.26 -55.78%
P/EPS 6.88 15.79 22.91 23.40 30.07 50.85 113.37 -84.53%
EY 14.54 6.33 4.37 4.27 3.33 1.97 0.88 547.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.24 0.29 0.26 0.33 0.28 0.26 -47.08%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 22/02/05 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 -
Price 0.35 0.61 0.69 0.62 0.69 0.94 0.85 -
P/RPS 0.32 0.80 0.86 0.75 0.92 1.64 1.65 -66.46%
P/EPS 5.87 15.53 21.65 21.99 25.00 68.29 148.26 -88.36%
EY 17.03 6.44 4.62 4.55 4.00 1.46 0.67 762.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.24 0.27 0.25 0.27 0.37 0.34 -58.74%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment